{"text_format":"3","workbook":"xls","n_sheets":32,"sheets":["部门收支总表","部门收入总表","部门支出总表","部门支出总表(分类)","支出分类（政府预算）","基本-工资福利","基本-工资福利（政府预算）","基本-商品和服务支出","基本-商品和服务支出（政府预算）","基本-个人家庭","基本-个人家庭（政府预算）","财政拨款收支总表的","一般预算支出表的","一般预算基本支出表","一般-工资福利","一般-工资福利（政府预算）","一般-商品和服务支出","一般-商品和服务支出（政府预算）","一般-个人家庭","一般-个人家庭（政府预算）","基金","基金（政府预算）","专户","专户（政府预算）","经费拨款","经费拨款（政府预算）","专项","三公","绩效目标整体申报","项目绩效目标申报表","5-政府采购预算表","绩效目标-附表"],"not_rendered":{"external_links":1,"defined_names":62},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"部门收支总表","index":0,"n_rows":33,"n_cols":6,"rows_kept":33,"merged":[[0,0,0,5],[2,0,2,1],[2,2,2,3],[2,4,2,5]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":4},"单位：元"]
["收入",null,"支出(经济分类）",null,"支出（功能科目）"]
["一般预算拨款（补助）",{"v":16775702.25,"d":"16,775,702.25"},"基本支出",{"v":8307938.77,"d":"8,307,938.77"},"201、一般公共服务支出",{"v":0,"d":"0.00"}]
["   经费拨款",{"v":16775702.25,"d":"16,775,702.25"},"  301、工资福利支出",{"v":7046418.77,"d":"7,046,418.77"},"202、外交支出",{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":1215200,"d":"1,215,200.00"},"203、国防支出",{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":46320,"d":"46,320.00"},"204、公共安全支出",{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"项目支出",{"v":9640000,"d":"9,640,000.00"},"205、教育支出",{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"  302、商品和服务支出",{"v":3320000,"d":"3,320,000.00"},"206、科学技术支出",{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"  303、对个人和家庭的补助",{"v":5210000,"d":"5,210,000.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"  307、债务利息及费用支出",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":17947938.77,"d":"17,947,938.77"}]
["其他收入",{"v":1172236.52,"d":"1,172,236.52"},"  309、资本性支出（基本建设）",{"v":1110000,"d":"1,110,000.00"},"209、社保基金支出",{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"  310、资本性支出",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"}]
[null,null,"  311、对企业补助（基本建设）",{"v":0,"d":"0.00"},"211、节能环保支出",{"v":0,"d":"0.00"}]
[null,null,"  312、对企业补助",{"v":0,"d":"0.00"},"212、城乡社区支出",{"v":0,"d":"0.00"}]
[null,null,"  313、对社会保障金补助",{"v":0,"d":"0.00"},"213、农林水支出",{"v":0,"d":"0.00"}]
[null,null,"  399、其他支出",{"v":0,"d":"0.00"},"214、交通运输支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"215、资源勘探信息等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"216、商业服务业等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"217、金融支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"219、援助其他地区支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"220、国土海洋气象等支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"221、住房保障支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"222、粮油物资储备支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"223、国有资本经营预算支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"227、预备费",{"v":0,"d":"0.00"}]
[{"$nulls":4},"229、其他支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"230、转移性支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"231、债务还本支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"232、债务付息支出",{"v":0,"d":"0.00"}]
[{"$nulls":4},"233、债务发行费用支出",{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":17947938.77,"d":"17,947,938.77"},"本年支出合计",{"v":17947938.77,"d":"17,947,938.77"},"本年支出合计",{"v":17947938.77,"d":"17,947,938.77"}]

{"sheet":"部门收入总表","index":1,"n_rows":11,"n_cols":11,"rows_kept":11,"merged":[[1,0,1,10],[2,0,2,3],[3,0,3,1],[3,2,4,2],[3,3,3,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门收入总体情况表"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":9},"单位：元"]
["单位",null,"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","附属单位上缴收入","其他收入","上年结转"]
["单位代码","单位名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,"合计",17947938.77,16775702.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1172236.52,{"v":0,"d":"0.00"}]
[null,null,17947938.77,16775702.25,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},1172236.52,{"v":0,"d":"0.00"}]
["503002","社保股",630419.81,374004.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},256415.24,{"v":0,"d":"0.00"}]
["503001","社保股",16122706.96,{"v":15406952.2,"d":"15406952.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},715754.76,{"v":0,"d":"0.00"}]
["503004","社保股",{"v":380061.2,"d":"380061.20"},{"v":363061.2,"d":"363061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17000.00"},{"v":0,"d":"0.00"}]
["503005","社保股",{"v":814750.8,"d":"814750.80"},631684.28,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},183066.52,{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表","index":2,"n_rows":26,"n_cols":11,"rows_kept":26,"merged":[[1,0,1,10],[2,0,2,4],[3,0,3,3],[3,4,4,4],[3,5,3,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10]],"flags":["formulas_cached_only"]}
[]
["部门支出总体情况表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":9},"单位：元"]
["功能科目",{"$nulls":3},"总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
["类","款","项","科目名称",null,"经费拨款","纳入预算管理的非税收入拨款"]
[{"$nulls":3},"合计",{"v":17947938.77,"d":"17,947,938.77"},{"v":16775702.25,"d":"16,775,702.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1172236.52,"d":"1,172,236.52"}]
[208,{"$nulls":3},{"v":17947938.77,"d":"17,947,938.77"},{"v":16775702.25,"d":"16,775,702.25"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1172236.52,"d":"1,172,236.52"}]
[208,2,null,null,{"v":8932706.96,"d":"8,932,706.96"},{"v":8216952.2,"d":"8,216,952.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":715754.76,"d":"715,754.76"}]
[208,2,1,"行政运行（民政管理事务）",{"v":8932706.96,"d":"8,932,706.96"},{"v":8216952.2,"d":"8,216,952.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":715754.76,"d":"715,754.76"}]
[208,8,null,null,{"v":2980419.81,"d":"2,980,419.81"},{"v":2724004.57,"d":"2,724,004.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":256415.24,"d":"256,415.24"}]
[208,8,4,"优抚事业单位支出",{"v":630419.81,"d":"630,419.81"},{"v":374004.57,"d":"374,004.57"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":256415.24,"d":"256,415.24"}]
[208,8,5,"义务兵优待",{"v":2350000,"d":"2,350,000.00"},{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,9,null,null,{"v":1240000,"d":"1,240,000.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,9,99,"其他退役安置支出",{"v":1240000,"d":"1,240,000.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,null,null,{"v":580061.2,"d":"580,061.20"},{"v":563061.2,"d":"563,061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"}]
[208,10,2,"老年福利",{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,5,"社会福利事业单位",{"v":380061.2,"d":"380,061.20"},{"v":363061.2,"d":"363,061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"}]
[208,19,null,null,{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,19,1,"城市最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,19,2,"农村最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,20,null,null,{"v":814750.8,"d":"814,750.80"},{"v":631684.28,"d":"631,684.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":183066.52,"d":"183,066.52"}]
[208,20,2,"流浪乞讨人员救助支出",{"v":814750.8,"d":"814,750.80"},{"v":631684.28,"d":"631,684.28"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":183066.52,"d":"183,066.52"}]
[208,21,null,null,{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,21,2,"农村五保供养支出",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,25,null,null,{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,25,2,"其他农村生活救助",{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"部门支出总表(分类)","index":3,"n_rows":27,"n_cols":18,"rows_kept":27,"merged":[[1,0,1,17],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,17],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17]],"flags":["formulas_cached_only"]}
[]
["部门支出总表分类"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","对社保基金的补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",17947938.77,8307938.77,7046418.77,{"v":1215200,"d":"1215200.00"},{"v":46320,"d":"46320.00"},{"v":9640000,"d":"9640000.00"},{"v":3320000,"d":"3320000.00"},{"v":5210000,"d":"5210000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},17947938.77,8307938.77,7046418.77,{"v":1215200,"d":"1215200.00"},{"v":46320,"d":"46320.00"},{"v":9640000,"d":"9640000.00"},{"v":3320000,"d":"3320000.00"},{"v":5210000,"d":"5210000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,8932706.96,6482706.96,5465046.96,{"v":985200,"d":"985200.00"},{"v":32460,"d":"32460.00"},{"v":2450000,"d":"2450000.00"},{"v":1320000,"d":"1320000.00"},{"v":20000,"d":"20000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",8932706.96,6482706.96,5465046.96,{"v":985200,"d":"985200.00"},{"v":32460,"d":"32460.00"},{"v":2450000,"d":"2450000.00"},{"v":1320000,"d":"1320000.00"},{"v":20000,"d":"20000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,2980419.81,630419.81,529559.81,{"v":87000,"d":"87000.00"},{"v":13860,"d":"13860.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",630419.81,630419.81,529559.81,{"v":87000,"d":"87000.00"},{"v":13860,"d":"13860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","05","义务兵优待",{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,null,{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  09","99","其他退役安置支出",{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":580061.2,"d":"580061.20"},{"v":380061.2,"d":"380061.20"},{"v":339061.2,"d":"339061.20"},{"v":41000,"d":"41000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","02","老年福利",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":380061.2,"d":"380061.20"},{"v":380061.2,"d":"380061.20"},{"v":339061.2,"d":"339061.20"},{"v":41000,"d":"41000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"19",null,null,{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2000000.00"},{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","01","城市最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","02","农村最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,{"v":814750.8,"d":"814750.80"},{"v":814750.8,"d":"814750.80"},{"v":712750.8,"d":"712750.80"},{"v":102000,"d":"102000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",{"v":814750.8,"d":"814750.80"},{"v":814750.8,"d":"814750.80"},{"v":712750.8,"d":"712750.80"},{"v":102000,"d":"102000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"21",null,null,{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  21","02","农村五保供养支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"25",null,null,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  25","02","其他农村生活救助",{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"支出分类（政府预算）","index":4,"n_rows":27,"n_cols":20,"rows_kept":27,"merged":[[1,0,1,19],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["部门支出总表(按政府预算经济分类)"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":18},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","预备费及预留","转移性支出","债务还本支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",17947938.77,6177797.76,{"v":4407200,"d":"4407200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},996621.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5256320,"d":"5256320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},17947938.77,6177797.76,{"v":4407200,"d":"4407200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},996621.01,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5256320,"d":"5256320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","02",null,null,8932706.96,5465046.96,{"v":2305200,"d":"2305200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52460,"d":"52460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  02","01","行政运行（民政管理事务）",8932706.96,5465046.96,{"v":2305200,"d":"2305200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52460,"d":"52460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","08",null,null,2980419.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},616559.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2363860,"d":"2363860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  08","04","优抚事业单位支出",630419.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},616559.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13860,"d":"13860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  08","05","义务兵优待",{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","09",null,null,{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  09","99","其他退役安置支出",{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","10",null,null,{"v":580061.2,"d":"580061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380061.2,"d":"380061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  10","02","老年福利",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  10","05","社会福利事业单位",{"v":380061.2,"d":"380061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":380061.2,"d":"380061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","19",null,null,{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  19","01","城市最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  19","02","农村最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","20",null,null,{"v":814750.8,"d":"814750.80"},{"v":712750.8,"d":"712750.80"},{"v":102000,"d":"102000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  20","02","流浪乞讨人员救助支出",{"v":814750.8,"d":"814750.80"},{"v":712750.8,"d":"712750.80"},{"v":102000,"d":"102000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","21",null,null,{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  21","02","农村五保供养支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","25",null,null,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  25","02","其他农村生活救助",{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利","index":5,"n_rows":15,"n_cols":21,"rows_kept":15,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,17],[3,18,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":7},"伙食补贴支出",null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","基本医疗保险","医疗费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金","住房公积金","公务员医疗补助缴费","合计","伙食补助费"]
[{"$nulls":3},"合计",7046418.77,{"v":5137004,"d":"5137004.00"},{"v":2959104,"d":"2959104.00"},{"v":722136,"d":"722136.00"},{"v":98528,"d":"98528.00"},{"v":1357236,"d":"1357236.00"},1909414.77,359590.28,{"v":0,"d":"0.00"},58041.29,{"v":1027400.8,"d":"1027400.80"},53422.08,410960.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",null,null,"行政运行（民政管理事务）",7046418.77,{"v":5137004,"d":"5137004.00"},{"v":2959104,"d":"2959104.00"},{"v":722136,"d":"722136.00"},{"v":98528,"d":"98528.00"},{"v":1357236,"d":"1357236.00"},1909414.77,359590.28,{"v":0,"d":"0.00"},58041.29,{"v":1027400.8,"d":"1027400.80"},53422.08,410960.32,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","02",null,"  行政运行（民政管理事务）",5465046.96,{"v":3989525,"d":"3989525.00"},{"v":2310744,"d":"2310744.00"},{"v":701460,"d":"701460.00"},{"v":96353,"d":"96353.00"},{"v":880968,"d":"880968.00"},1475521.96,279266.75,{"v":0,"d":"0.00"},44481.33,{"v":797905,"d":"797905.00"},34706.88,{"v":319162,"d":"319162.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  02","01","    行政运行（民政管理事务）",5465046.96,{"v":3989525,"d":"3989525.00"},{"v":2310744,"d":"2310744.00"},{"v":701460,"d":"701460.00"},{"v":96353,"d":"96353.00"},{"v":880968,"d":"880968.00"},1475521.96,279266.75,{"v":0,"d":"0.00"},44481.33,{"v":797905,"d":"797905.00"},34706.88,{"v":319162,"d":"319162.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","08",null,"  优抚事业单位支出",529559.81,{"v":380271,"d":"380271.00"},{"v":200328,"d":"200328.00"},{"v":20676,"d":"20676.00"},{"v":2175,"d":"2175.00"},{"v":157092,"d":"157092.00"},149288.81,26618.97,{"v":0,"d":"0.00"},4745.96,{"v":76054.2,"d":"76054.20"},{"v":11448,"d":"11448.00"},30421.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  08","04","    优抚事业单位支出",529559.81,{"v":380271,"d":"380271.00"},{"v":200328,"d":"200328.00"},{"v":20676,"d":"20676.00"},{"v":2175,"d":"2175.00"},{"v":157092,"d":"157092.00"},149288.81,26618.97,{"v":0,"d":"0.00"},4745.96,{"v":76054.2,"d":"76054.20"},{"v":11448,"d":"11448.00"},30421.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","10",null,"  社会福利事业单位",{"v":339061.2,"d":"339061.20"},{"v":249180,"d":"249180.00"},{"v":155448,"d":"155448.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93732,"d":"93732.00"},{"v":89881.2,"d":"89881.20"},{"v":17442.6,"d":"17442.60"},{"v":0,"d":"0.00"},{"v":2668.2,"d":"2668.20"},{"v":49836,"d":"49836.00"},{"v":0,"d":"0.00"},{"v":19934.4,"d":"19934.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  10","05","    社会福利事业单位",{"v":339061.2,"d":"339061.20"},{"v":249180,"d":"249180.00"},{"v":155448,"d":"155448.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93732,"d":"93732.00"},{"v":89881.2,"d":"89881.20"},{"v":17442.6,"d":"17442.60"},{"v":0,"d":"0.00"},{"v":2668.2,"d":"2668.20"},{"v":49836,"d":"49836.00"},{"v":0,"d":"0.00"},{"v":19934.4,"d":"19934.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","20",null,"  流浪乞讨人员救助支出",{"v":712750.8,"d":"712750.80"},{"v":518028,"d":"518028.00"},{"v":292584,"d":"292584.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225444,"d":"225444.00"},{"v":194722.8,"d":"194722.80"},36261.96,{"v":0,"d":"0.00"},{"v":6145.8,"d":"6145.80"},{"v":103605.6,"d":"103605.60"},{"v":7267.2,"d":"7267.20"},41442.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","  20","02","    流浪乞讨人员救助支出",{"v":712750.8,"d":"712750.80"},{"v":518028,"d":"518028.00"},{"v":292584,"d":"292584.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":225444,"d":"225444.00"},{"v":194722.8,"d":"194722.80"},36261.96,{"v":0,"d":"0.00"},{"v":6145.8,"d":"6145.80"},{"v":103605.6,"d":"103605.60"},{"v":7267.2,"d":"7267.20"},41442.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-工资福利（政府预算）","index":6,"n_rows":15,"n_cols":13,"rows_kept":15,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-工资福利（政府预算）"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",7046418.77,6177797.76,{"v":4507553,"d":"4507553.00"},1309640.52,360604.24,{"v":0,"d":"0.00"},868621.01,868621.01,{"v":0,"d":"0.00"}]
["208",null,null,"行政运行（民政管理事务）",7046418.77,6177797.76,{"v":4507553,"d":"4507553.00"},1309640.52,360604.24,{"v":0,"d":"0.00"},868621.01,868621.01,{"v":0,"d":"0.00"}]
["  208",null,null,2,5465046.96,5465046.96,{"v":3989525,"d":"3989525.00"},1156359.96,{"v":319162,"d":"319162.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","02","01","    行政运行（民政管理事务）",5465046.96,5465046.96,{"v":3989525,"d":"3989525.00"},1156359.96,{"v":319162,"d":"319162.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208",null,null,8,529559.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},529559.81,529559.81,{"v":0,"d":"0.00"}]
["    208","08","04","    优抚事业单位支出",529559.81,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},529559.81,529559.81,{"v":0,"d":"0.00"}]
["  208",null,null,10,{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":339061.2,"d":"339061.20"},{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"}]
["    208","10","05","    社会福利事业单位",{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":339061.2,"d":"339061.20"},{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"}]
["  208",null,null,20,{"v":712750.8,"d":"712750.80"},{"v":712750.8,"d":"712750.80"},{"v":518028,"d":"518028.00"},153280.56,41442.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["    208","20","02","    流浪乞讨人员救助支出",{"v":712750.8,"d":"712750.80"},{"v":712750.8,"d":"712750.80"},{"v":518028,"d":"518028.00"},153280.56,41442.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出","index":7,"n_rows":15,"n_cols":32,"rows_kept":15,"merged":[[1,0,1,23],[2,0,2,4],[2,22,2,23],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","咨询费","手续费","因公出国（境）费","专用材料费","被装购置费","专用燃料费","委托业务费","税金及附加费用"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":1215200,"d":"1,215,200.00"},{"v":98000,"d":"98,000.00"},{"v":34000,"d":"34,000.00"},{"v":18000,"d":"18,000.00"},{"v":106000,"d":"106,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97000,"d":"97,000.00"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":37000,"d":"37,000.00"},{"v":122000,"d":"122,000.00"},{"v":2000,"d":"2,000.00"},{"v":109000,"d":"109,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":294200,"d":"294,200.00"},{"v":89000,"d":"89,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1215200,"d":"1,215,200.00"},{"v":98000,"d":"98,000.00"},{"v":34000,"d":"34,000.00"},{"v":18000,"d":"18,000.00"},{"v":106000,"d":"106,000.00"},{"v":21000,"d":"21,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":97000,"d":"97,000.00"},{"v":115000,"d":"115,000.00"},{"v":0,"d":"0.00"},{"v":38000,"d":"38,000.00"},{"v":37000,"d":"37,000.00"},{"v":122000,"d":"122,000.00"},{"v":2000,"d":"2,000.00"},{"v":109000,"d":"109,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":294200,"d":"294,200.00"},{"v":89000,"d":"89,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":985200,"d":"985,200.00"},{"v":80000,"d":"80,000.00"},{"v":25000,"d":"25,000.00"},{"v":12000,"d":"12,000.00"},{"v":83000,"d":"83,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285200,"d":"285,200.00"},{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":985200,"d":"985,200.00"},{"v":80000,"d":"80,000.00"},{"v":25000,"d":"25,000.00"},{"v":12000,"d":"12,000.00"},{"v":83000,"d":"83,000.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":90000,"d":"90,000.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":35000,"d":"35,000.00"},{"v":35000,"d":"35,000.00"},{"v":85000,"d":"85,000.00"},{"v":0,"d":"0.00"},{"v":75000,"d":"75,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":285200,"d":"285,200.00"},{"v":78000,"d":"78,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":87000,"d":"87,000.00"},{"v":8000,"d":"8,000.00"},{"v":6000,"d":"6,000.00"},{"v":1000,"d":"1,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",{"v":87000,"d":"87,000.00"},{"v":8000,"d":"8,000.00"},{"v":6000,"d":"6,000.00"},{"v":1000,"d":"1,000.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":17000,"d":"17,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":9000,"d":"9,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":41000,"d":"41,000.00"},{"v":6000,"d":"6,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":7000,"d":"7,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":41000,"d":"41,000.00"},{"v":6000,"d":"6,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":7000,"d":"7,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,{"v":102000,"d":"102,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":11000,"d":"11,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":2000,"d":"2,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",{"v":102000,"d":"102,000.00"},{"v":4000,"d":"4,000.00"},{"v":2000,"d":"2,000.00"},{"v":3000,"d":"3,000.00"},{"v":11000,"d":"11,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":2000,"d":"2,000.00"},{"v":18000,"d":"18,000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-商品和服务支出（政府预算）","index":8,"n_rows":15,"n_cols":19,"rows_kept":15,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["基本支出预算明细表-商品和服务支出（政府预算）"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":1215200,"d":"1215200.00"},{"v":1087200,"d":"1087200.00"},{"v":709200,"d":"709200.00"},{"v":37000,"d":"37000.00"},{"v":36000,"d":"36000.00"},{"v":2000,"d":"2000.00"},{"v":95000,"d":"95000.00"},{"v":30000,"d":"30000.00"},{"v":93000,"d":"93000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":128000,"d":"128000.00"},{"v":128000,"d":"128000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1215200,"d":"1215200.00"},{"v":1087200,"d":"1087200.00"},{"v":709200,"d":"709200.00"},{"v":37000,"d":"37000.00"},{"v":36000,"d":"36000.00"},{"v":2000,"d":"2000.00"},{"v":95000,"d":"95000.00"},{"v":30000,"d":"30000.00"},{"v":93000,"d":"93000.00"},{"v":80000,"d":"80000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":128000,"d":"128000.00"},{"v":128000,"d":"128000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":985200,"d":"985200.00"},{"v":985200,"d":"985200.00"},{"v":667200,"d":"667200.00"},{"v":35000,"d":"35000.00"},{"v":35000,"d":"35000.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85000.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85000.00"},{"v":78000,"d":"78000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":985200,"d":"985200.00"},{"v":985200,"d":"985200.00"},{"v":667200,"d":"667200.00"},{"v":35000,"d":"35000.00"},{"v":35000,"d":"35000.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85000.00"},{"v":0,"d":"0.00"},{"v":85000,"d":"85000.00"},{"v":78000,"d":"78000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":87000,"d":"87000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87000,"d":"87000.00"},{"v":87000,"d":"87000.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",{"v":87000,"d":"87000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":87000,"d":"87000.00"},{"v":87000,"d":"87000.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":41000,"d":"41000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41000.00"},{"v":41000,"d":"41000.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":41000,"d":"41000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":41000,"d":"41000.00"},{"v":41000,"d":"41000.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,{"v":102000,"d":"102000.00"},{"v":102000,"d":"102000.00"},{"v":42000,"d":"42000.00"},{"v":2000,"d":"2000.00"},{"v":1000,"d":"1000.00"},{"v":2000,"d":"2000.00"},{"v":10000,"d":"10000.00"},{"v":30000,"d":"30000.00"},{"v":8000,"d":"8000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",{"v":102000,"d":"102000.00"},{"v":102000,"d":"102000.00"},{"v":42000,"d":"42000.00"},{"v":2000,"d":"2000.00"},{"v":1000,"d":"1000.00"},{"v":2000,"d":"2000.00"},{"v":10000,"d":"10000.00"},{"v":30000,"d":"30000.00"},{"v":8000,"d":"8000.00"},{"v":2000,"d":"2000.00"},{"v":0,"d":"0.00"},{"v":5000,"d":"5,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基本-个人家庭","index":9,"n_rows":13,"n_cols":16,"rows_kept":13,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":4},{"v":46320,"d":"¥46,320.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":46320,"d":"¥46,320.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":208,"d":"208.00"},{"$nulls":3},{"v":46320,"d":"¥46,320.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":46320,"d":"¥46,320.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[null,{"v":2,"d":"2.00"},null,null,{"v":32460,"d":"¥32,460.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":32460,"d":"¥32,460.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[null,null,{"v":1,"d":"1.00"},null,{"v":32460,"d":"¥32,460.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":32460,"d":"¥32,460.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":208,"d":"208.00"},{"v":2,"d":"2.00"},{"v":1,"d":"1.00"},"行政运行（民政管理事务）",{"v":32460,"d":"¥32,460.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":32460,"d":"¥32,460.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[null,{"v":8,"d":"8.00"},null,null,{"v":13860,"d":"¥13,860.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":13860,"d":"¥13,860.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[null,null,{"v":4,"d":"4.00"},null,{"v":13860,"d":"¥13,860.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":13860,"d":"¥13,860.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]
[{"v":208,"d":"208.00"},{"v":8,"d":"8.00"},{"v":4,"d":"4.00"},"优抚事业单位支出",{"v":13860,"d":"¥13,860.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":13860,"d":"¥13,860.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"},{"v":0,"d":"¥0.00"}]

{"sheet":"基本-个人家庭（政府预算）","index":10,"n_rows":11,"n_cols":10,"rows_kept":11,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":46320,"d":"46,320.00"},{"v":46320,"d":"46,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":46320,"d":"46,320.00"},{"v":46320,"d":"46,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":32460,"d":"32,460.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":32460,"d":"32,460.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":13860,"d":"13,860.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",{"v":13860,"d":"13,860.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"财政拨款收支总表的","index":11,"n_rows":34,"n_cols":7,"rows_kept":34,"merged":[[0,0,0,6],[2,0,2,1],[2,2,2,6]],"flags":["formulas_cached_only"]}
["2019年部门预算收支总表"]
["填报单位：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":5},"单位：元"]
["收入",null,"支出（功能科目）"]
["项目","本年预算","项目","合计","一般公共预算","政府性基金预算","国有资本经营预算"]
["一般预算拨款（补助）","一般预算拨款","201、一般公共服务支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   经费拨款",{"v":16775702.25,"d":"16,775,702.25"},"202、外交支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["   纳入预算管理的非税收入拨款",{"v":0,"d":"0.00"},"203、国防支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["纳入专户管理的非税收入拨款",{"v":0,"d":"0.00"},"204、公共安全支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["政府性基金拨款",{"v":0,"d":"0.00"},"205、教育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["事业单位经营收入",{"v":0,"d":"0.00"},"206、科学技术支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上级补助收入",{"v":0,"d":"0.00"},"207、文化体育与传媒支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["附属单位上缴收入",{"v":0,"d":"0.00"},"208、社会保障和就业支出",{"v":17947938.77,"d":"17,947,938.77"},16775702.25,{"v":0,"d":"0.00"}]
["其他收入",{"v":1172236.52,"d":"1,172,236.52"},"209、社保基金支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["上年结转",{"v":0,"d":"0.00"},"210、医疗卫生与计划生育支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"211、节能环保支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"212、城乡社区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"213、农林水支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"214、交通运输支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"215、资源勘探信息等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"216、商业服务业等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"217、金融支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"219、援助其他地区支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"220、国土海洋气象等支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"221、住房保障支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"222、粮油物资储备支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"223、国有资本经营预算支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"227、预备费",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"229、其他支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"230、转移性支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"231、债务还本支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"232、债务付息支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,null,"233、债务发行费用支出",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[]
["本年收入合计",{"v":17947938.77,"d":"17,947,938.77"},"本年支出合计",{"v":17947938.77,"d":"17,947,938.77"},16775702.25,{"v":0,"d":"0.00"}]

{"sheet":"一般预算支出表的","index":12,"n_rows":34,"n_cols":19,"rows_kept":34,"merged":[[1,0,1,18],[2,0,2,4],[2,17,2,18],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,18],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16],[4,17,5,17],[4,18,5,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出情况表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":16},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","资本性支出（基建）","资本性支出（项目支出）","其他资本性支出","对企事业单位的补贴（基建）","对社会保障基金补助","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":16775702.25,"d":"16,775,702.25"},{"v":7135702.25,"d":"7,135,702.25"},{"v":6083182.25,"d":"6,083,182.25"},{"v":1006200,"d":"1,006,200.00"},{"v":46320,"d":"46,320.00"},{"v":9640000,"d":"9,640,000.00"},{"v":3320000,"d":"3,320,000.00"},{"v":5210000,"d":"5,210,000.00"},{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":8216952.2,"d":"8,216,952.20"},{"v":5766952.2,"d":"5,766,952.20"},{"v":4839292.2,"d":"4,839,292.20"},{"v":895200,"d":"895,200.00"},{"v":32460,"d":"32,460.00"},{"v":2450000,"d":"2,450,000.00"},{"v":1320000,"d":"1,320,000.00"},{"v":20000,"d":"20,000.00"},{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":8216952.2,"d":"8,216,952.20"},{"v":5766952.2,"d":"5,766,952.20"},{"v":4839292.2,"d":"4,839,292.20"},{"v":895200,"d":"895,200.00"},{"v":32460,"d":"32,460.00"},{"v":2450000,"d":"2,450,000.00"},{"v":1320000,"d":"1,320,000.00"},{"v":20000,"d":"20,000.00"},{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":8216952.2,"d":"8,216,952.20"},{"v":5766952.2,"d":"5,766,952.20"},{"v":4839292.2,"d":"4,839,292.20"},{"v":895200,"d":"895,200.00"},{"v":32460,"d":"32,460.00"},{"v":2450000,"d":"2,450,000.00"},{"v":1320000,"d":"1,320,000.00"},{"v":20000,"d":"20,000.00"},{"v":1110000,"d":"1,110,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":2724004.57,"d":"2,724,004.57"},{"v":374004.57,"d":"374,004.57"},{"v":323144.57,"d":"323,144.57"},{"v":37000,"d":"37,000.00"},{"v":13860,"d":"13,860.00"},{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2724004.57,"d":"2,724,004.57"},{"v":374004.57,"d":"374,004.57"},{"v":323144.57,"d":"323,144.57"},{"v":37000,"d":"37,000.00"},{"v":13860,"d":"13,860.00"},{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",{"v":374004.57,"d":"374,004.57"},{"v":374004.57,"d":"374,004.57"},{"v":323144.57,"d":"323,144.57"},{"v":37000,"d":"37,000.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","05","义务兵优待",{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,null,{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  09","99","其他退役安置支出",{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":563061.2,"d":"563,061.20"},{"v":363061.2,"d":"363,061.20"},{"v":339061.2,"d":"339,061.20"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":563061.2,"d":"563,061.20"},{"v":363061.2,"d":"363,061.20"},{"v":339061.2,"d":"339,061.20"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","02","老年福利",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":363061.2,"d":"363,061.20"},{"v":363061.2,"d":"363,061.20"},{"v":339061.2,"d":"339,061.20"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"19",null,null,{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","01","城市最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","02","农村最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,{"v":631684.28,"d":"631,684.28"},{"v":631684.28,"d":"631,684.28"},{"v":581684.28,"d":"581,684.28"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":631684.28,"d":"631,684.28"},{"v":631684.28,"d":"631,684.28"},{"v":581684.28,"d":"581,684.28"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",{"v":631684.28,"d":"631,684.28"},{"v":631684.28,"d":"631,684.28"},{"v":581684.28,"d":"581,684.28"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"21",null,null,{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  21","02","农村五保供养支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"25",null,null,{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  25","02","其他农村生活救助",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般预算基本支出表","index":13,"n_rows":19,"n_cols":9,"rows_kept":19,"merged":[[1,0,1,8],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出情况表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":7},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":7135702.25,"d":"7,135,702.25"},{"v":7135702.25,"d":"7,135,702.25"},{"v":6083182.25,"d":"6,083,182.25"},{"v":1006200,"d":"1,006,200.00"},{"v":46320,"d":"46,320.00"}]
[null,"02",null,null,{"v":5766952.2,"d":"5,766,952.20"},{"v":5766952.2,"d":"5,766,952.20"},{"v":4839292.2,"d":"4,839,292.20"},{"v":895200,"d":"895,200.00"},{"v":32460,"d":"32,460.00"}]
["208",{"$nulls":3},{"v":5766952.2,"d":"5,766,952.20"},{"v":5766952.2,"d":"5,766,952.20"},{"v":4839292.2,"d":"4,839,292.20"},{"v":895200,"d":"895,200.00"},{"v":32460,"d":"32,460.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":5766952.2,"d":"5,766,952.20"},{"v":5766952.2,"d":"5,766,952.20"},{"v":4839292.2,"d":"4,839,292.20"},{"v":895200,"d":"895,200.00"},{"v":32460,"d":"32,460.00"}]
[null,"08",null,null,{"v":374004.57,"d":"374,004.57"},{"v":374004.57,"d":"374,004.57"},{"v":323144.57,"d":"323,144.57"},{"v":37000,"d":"37,000.00"},{"v":13860,"d":"13,860.00"}]
["208",{"$nulls":3},{"v":374004.57,"d":"374,004.57"},{"v":374004.57,"d":"374,004.57"},{"v":323144.57,"d":"323,144.57"},{"v":37000,"d":"37,000.00"},{"v":13860,"d":"13,860.00"}]
["  208","  08","04","优抚事业单位支出",{"v":374004.57,"d":"374,004.57"},{"v":374004.57,"d":"374,004.57"},{"v":323144.57,"d":"323,144.57"},{"v":37000,"d":"37,000.00"},{"v":13860,"d":"13,860.00"}]
[null,"10",null,null,{"v":363061.2,"d":"363,061.20"},{"v":363061.2,"d":"363,061.20"},{"v":339061.2,"d":"339,061.20"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":363061.2,"d":"363,061.20"},{"v":363061.2,"d":"363,061.20"},{"v":339061.2,"d":"339,061.20"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":363061.2,"d":"363,061.20"},{"v":363061.2,"d":"363,061.20"},{"v":339061.2,"d":"339,061.20"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,{"v":631684.28,"d":"631,684.28"},{"v":631684.28,"d":"631,684.28"},{"v":581684.28,"d":"581,684.28"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":631684.28,"d":"631,684.28"},{"v":631684.28,"d":"631,684.28"},{"v":581684.28,"d":"581,684.28"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",{"v":631684.28,"d":"631,684.28"},{"v":631684.28,"d":"631,684.28"},{"v":581684.28,"d":"581,684.28"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利","index":14,"n_rows":18,"n_cols":21,"rows_kept":18,"merged":[[1,0,1,20],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,15],[3,16,4,16],[3,17,3,19],[3,20,4,20]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出"]
["单位名称：临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":19},"单位：元"]
["功能科目",null,null,"科目名称","总计","工资性支出",{"$nulls":4},"社会保障缴费",{"$nulls":5},"住房公积金","伙食补贴支出",null,null,"其他工资福利支出"]
["类","款","项",null,null,"合计","基本工资","津贴补贴","奖金","绩效工资","合计","职工基本医疗保险","公务员医疗补助缴费","其他社会保障缴费","机关事业单位基本养老保险缴费","职业年金",null,"合计","医疗费","伙食补助费"]
[{"$nulls":3},"合计",6083182.25,{"v":4469228,"d":"4469228.00"},{"v":2604240,"d":"2604240.00"},{"v":722136,"d":"722136.00"},{"v":98528,"d":"98528.00"},{"v":1044324,"d":"1044324.00"},1256416.01,312845.96,{"v":0,"d":"0.00"},49724.45,{"v":893845.6,"d":"893845.60"},{"v":0,"d":"0.00"},357538.24,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":4839292.2,"d":"4839292.20"},{"v":3555689,"d":"3555689.00"},{"v":2080200,"d":"2080200.00"},{"v":701460,"d":"701460.00"},{"v":96353,"d":"96353.00"},{"v":677676,"d":"677676.00"},999148.08,248898.23,{"v":0,"d":"0.00"},39112.05,{"v":711137.8,"d":"711137.80"},{"v":0,"d":"0.00"},284455.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":4839292.2,"d":"4839292.20"},{"v":3555689,"d":"3555689.00"},{"v":2080200,"d":"2080200.00"},{"v":701460,"d":"701460.00"},{"v":96353,"d":"96353.00"},{"v":677676,"d":"677676.00"},999148.08,248898.23,{"v":0,"d":"0.00"},39112.05,{"v":711137.8,"d":"711137.80"},{"v":0,"d":"0.00"},284455.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":4839292.2,"d":"4839292.20"},{"v":3555689,"d":"3555689.00"},{"v":2080200,"d":"2080200.00"},{"v":701460,"d":"701460.00"},{"v":96353,"d":"96353.00"},{"v":677676,"d":"677676.00"},999148.08,248898.23,{"v":0,"d":"0.00"},39112.05,{"v":711137.8,"d":"711137.80"},{"v":0,"d":"0.00"},284455.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,323144.57,{"v":237171,"d":"237171.00"},{"v":123456,"d":"123456.00"},{"v":20676,"d":"20676.00"},{"v":2175,"d":"2175.00"},{"v":90864,"d":"90864.00"},66999.89,16601.97,{"v":0,"d":"0.00"},2963.72,{"v":47434.2,"d":"47434.20"},{"v":0,"d":"0.00"},18973.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},323144.57,{"v":237171,"d":"237171.00"},{"v":123456,"d":"123456.00"},{"v":20676,"d":"20676.00"},{"v":2175,"d":"2175.00"},{"v":90864,"d":"90864.00"},66999.89,16601.97,{"v":0,"d":"0.00"},2963.72,{"v":47434.2,"d":"47434.20"},{"v":0,"d":"0.00"},18973.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",323144.57,{"v":237171,"d":"237171.00"},{"v":123456,"d":"123456.00"},{"v":20676,"d":"20676.00"},{"v":2175,"d":"2175.00"},{"v":90864,"d":"90864.00"},66999.89,16601.97,{"v":0,"d":"0.00"},2963.72,{"v":47434.2,"d":"47434.20"},{"v":0,"d":"0.00"},18973.68,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":339061.2,"d":"339061.20"},{"v":249180,"d":"249180.00"},{"v":155448,"d":"155448.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93732,"d":"93732.00"},{"v":69946.8,"d":"69946.80"},{"v":17442.6,"d":"17442.60"},{"v":0,"d":"0.00"},{"v":2668.2,"d":"2668.20"},{"v":49836,"d":"49836.00"},{"v":0,"d":"0.00"},{"v":19934.4,"d":"19934.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":339061.2,"d":"339061.20"},{"v":249180,"d":"249180.00"},{"v":155448,"d":"155448.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93732,"d":"93732.00"},{"v":69946.8,"d":"69946.80"},{"v":17442.6,"d":"17442.60"},{"v":0,"d":"0.00"},{"v":2668.2,"d":"2668.20"},{"v":49836,"d":"49836.00"},{"v":0,"d":"0.00"},{"v":19934.4,"d":"19934.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":339061.2,"d":"339061.20"},{"v":249180,"d":"249180.00"},{"v":155448,"d":"155448.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":93732,"d":"93732.00"},{"v":69946.8,"d":"69946.80"},{"v":17442.6,"d":"17442.60"},{"v":0,"d":"0.00"},{"v":2668.2,"d":"2668.20"},{"v":49836,"d":"49836.00"},{"v":0,"d":"0.00"},{"v":19934.4,"d":"19934.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,581684.28,{"v":427188,"d":"427188.00"},{"v":245136,"d":"245136.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182052,"d":"182052.00"},120321.24,29903.16,{"v":0,"d":"0.00"},4980.48,{"v":85437.6,"d":"85437.60"},{"v":0,"d":"0.00"},34175.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},581684.28,{"v":427188,"d":"427188.00"},{"v":245136,"d":"245136.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182052,"d":"182052.00"},120321.24,29903.16,{"v":0,"d":"0.00"},4980.48,{"v":85437.6,"d":"85437.60"},{"v":0,"d":"0.00"},34175.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",581684.28,{"v":427188,"d":"427188.00"},{"v":245136,"d":"245136.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182052,"d":"182052.00"},120321.24,29903.16,{"v":0,"d":"0.00"},4980.48,{"v":85437.6,"d":"85437.60"},{"v":0,"d":"0.00"},34175.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-工资福利（政府预算）","index":15,"n_rows":18,"n_cols":13,"rows_kept":18,"merged":[[1,0,1,12],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,9],[3,10,3,12]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出预算明细表-工资福利支出(按政府预算经济分类)"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":11},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关工资福利支出",{"$nulls":4},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","工资奖金津补贴","社会保障缴费","住房公积金","其他工资福利支出","合计","工资福利支出","其他对事业单位补助"]
[{"$nulls":3},"合计",6083182.25,5420976.48,{"v":3982877,"d":"3982877.00"},1119469.32,318630.16,{"v":0,"d":"0.00"},662205.77,662205.77,{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":4839292.2,"d":"4839292.20"},{"v":4839292.2,"d":"4839292.20"},{"v":3555689,"d":"3555689.00"},999148.08,284455.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":4839292.2,"d":"4839292.20"},{"v":4839292.2,"d":"4839292.20"},{"v":3555689,"d":"3555689.00"},999148.08,284455.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":4839292.2,"d":"4839292.20"},{"v":4839292.2,"d":"4839292.20"},{"v":3555689,"d":"3555689.00"},999148.08,284455.12,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,323144.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},323144.57,323144.57,{"v":0,"d":"0.00"}]
["208",{"$nulls":3},323144.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},323144.57,323144.57,{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",323144.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},323144.57,323144.57,{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":339061.2,"d":"339061.20"},{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":339061.2,"d":"339061.20"},{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":339061.2,"d":"339061.20"},{"v":339061.2,"d":"339061.20"},{"v":0,"d":"0.00"}]
[null,"20",null,null,581684.28,581684.28,{"v":427188,"d":"427188.00"},120321.24,34175.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},581684.28,581684.28,{"v":427188,"d":"427188.00"},120321.24,34175.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",581684.28,581684.28,{"v":427188,"d":"427188.00"},120321.24,34175.04,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-商品和服务支出","index":16,"n_rows":22,"n_cols":32,"rows_kept":22,"merged":[[1,0,1,24],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15],[3,16,4,16],[3,17,4,17],[3,18,4,18],[3,19,4,19],[3,20,4,20],[3,21,4,21],[3,22,4,22],[3,23,4,23],[3,24,4,24],[3,25,4,25],[3,26,4,26],[3,27,4,27],[3,28,4,28],[3,29,4,29],[3,30,4,30],[3,31,4,31]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本预算支出明细表-商品和服务支出"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":30},"单位：元"]
["功能科目",null,null,"科目名称","总计","办公费","日常印刷费","水费","电费","邮电费","取暖费","物业管理费","因公出国（境）费","差旅费","日常维修(护)费","租赁费","会议费","培训费","公务接待费","劳务费","工会经费","福利费","公务用车运行维护费","其他交通费","其他一般商品和服务支出","税金及附加费用","业务委托费","专用燃料费","被装购置费","专用材料费","手续费","咨询费"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":4326200,"d":"4,326,200.00"},{"v":374000,"d":"374,000.00"},{"v":374000,"d":"374,000.00"},{"v":21000,"d":"21,000.00"},{"v":125000,"d":"125,000.00"},{"v":29000,"d":"29,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":430000,"d":"430,000.00"},{"v":244000,"d":"244,000.00"},{"v":0,"d":"0.00"},{"v":262000,"d":"262,000.00"},{"v":262000,"d":"262,000.00"},{"v":365000,"d":"365,000.00"},{"v":52000,"d":"52,000.00"},{"v":205000,"d":"205,000.00"},{"v":20000,"d":"20,000.00"},{"v":30000,"d":"30,000.00"},{"v":795200,"d":"795,200.00"},{"v":688000,"d":"688,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"02",null,null,{"v":2215200,"d":"2,215,200.00"},{"v":160000,"d":"160,000.00"},{"v":70000,"d":"70,000.00"},{"v":20000,"d":"20,000.00"},{"v":125000,"d":"125,000.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":335000,"d":"335,000.00"},{"v":50000,"d":"50,000.00"},{"v":195000,"d":"195,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":395200,"d":"395,200.00"},{"v":278000,"d":"278,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["208",{"$nulls":3},{"v":2215200,"d":"2,215,200.00"},{"v":160000,"d":"160,000.00"},{"v":70000,"d":"70,000.00"},{"v":20000,"d":"20,000.00"},{"v":125000,"d":"125,000.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":335000,"d":"335,000.00"},{"v":50000,"d":"50,000.00"},{"v":195000,"d":"195,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":395200,"d":"395,200.00"},{"v":278000,"d":"278,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":2215200,"d":"2,215,200.00"},{"v":160000,"d":"160,000.00"},{"v":70000,"d":"70,000.00"},{"v":20000,"d":"20,000.00"},{"v":125000,"d":"125,000.00"},{"v":27000,"d":"27,000.00"},{"v":0,"d":"0.00"},{"v":50000,"d":"50,000.00"},{"v":0,"d":"0.00"},{"v":130000,"d":"130,000.00"},{"v":240000,"d":"240,000.00"},{"v":0,"d":"0.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":335000,"d":"335,000.00"},{"v":50000,"d":"50,000.00"},{"v":195000,"d":"195,000.00"},{"v":20000,"d":"20,000.00"},{"v":0,"d":"0.00"},{"v":395200,"d":"395,200.00"},{"v":278000,"d":"278,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"08",null,null,{"v":37000,"d":"37,000.00"},{"v":5000,"d":"5,000.00"},{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["208",{"$nulls":3},{"v":37000,"d":"37,000.00"},{"v":5000,"d":"5,000.00"},{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  208","  08","04","优抚事业单位支出",{"v":37000,"d":"37,000.00"},{"v":5000,"d":"5,000.00"},{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8000,"d":"8,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"10",null,null,{"v":24000,"d":"24,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["208",{"$nulls":3},{"v":24000,"d":"24,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  208","  10","05","社会福利事业单位",{"v":24000,"d":"24,000.00"},{"v":6000,"d":"6,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":4000,"d":"4,000.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"19",null,null,{"v":2000000,"d":"2,000,000.00"},{"v":200000,"d":"200,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["208",{"$nulls":3},{"v":2000000,"d":"2,000,000.00"},{"v":200000,"d":"200,000.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":300000,"d":"300,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  208","  19","01","城市最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":100000,"d":"100,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  208","  19","02","农村最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
[null,"20",null,null,{"v":50000,"d":"50,000.00"},{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["208",{"$nulls":3},{"v":50000,"d":"50,000.00"},{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]
["  208","  20","02","流浪乞讨人员救助支出",{"v":50000,"d":"50,000.00"},{"v":3000,"d":"3,000.00"},{"v":1000,"d":"1,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":10000,"d":"10,000.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"}]

{"sheet":"一般-商品和服务支出（政府预算）","index":17,"n_rows":22,"n_cols":19,"rows_kept":22,"merged":[[1,0,1,18],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,3,15],[3,16,3,18]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出预算明细表-商品和服务支出（政府预算）"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":17},"单位：元"]
["功能科目",null,null,"科目名称","总计","机关商品和服务支出",{"$nulls":10},"对事业单位经常性补助"]
["类","款","项",null,null,"合计","办公经费","会议费","培训费","委托业务费","公务接待费","公务用车运行维护费","维修（护）费","其他商品和服务支出","因公出国（境）费用","专用材料购置费","合计","商品和服务支出","其他对事业单位补助"]
[{"$nulls":3},"合计",{"v":4326200,"d":"4,326,200.00"},{"v":4265200,"d":"4,265,200.00"},{"v":2396200,"d":"2,396,200.00"},{"v":261000,"d":"261,000.00"},{"v":261000,"d":"261,000.00"},{"v":52000,"d":"52,000.00"},{"v":345000,"d":"345,000.00"},{"v":30000,"d":"30,000.00"},{"v":240000,"d":"240,000.00"},{"v":680000,"d":"680,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":61000,"d":"61,000.00"},{"v":61000,"d":"61,000.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":2215200,"d":"2,215,200.00"},{"v":2215200,"d":"2,215,200.00"},{"v":1192200,"d":"1,192,200.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":50000,"d":"50,000.00"},{"v":335000,"d":"335,000.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"},{"v":278000,"d":"278,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2215200,"d":"2,215,200.00"},{"v":2215200,"d":"2,215,200.00"},{"v":1192200,"d":"1,192,200.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":50000,"d":"50,000.00"},{"v":335000,"d":"335,000.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"},{"v":278000,"d":"278,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":2215200,"d":"2,215,200.00"},{"v":2215200,"d":"2,215,200.00"},{"v":1192200,"d":"1,192,200.00"},{"v":60000,"d":"60,000.00"},{"v":60000,"d":"60,000.00"},{"v":50000,"d":"50,000.00"},{"v":335000,"d":"335,000.00"},{"v":0,"d":"0.00"},{"v":240000,"d":"240,000.00"},{"v":278000,"d":"278,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":37000,"d":"37,000.00"},{"v":37000,"d":"37,000.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":24000,"d":"24,000.00"},{"v":24000,"d":"24,000.00"},{"v":0,"d":"0.00"}]
[null,"19",null,null,{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":2000000,"d":"2,000,000.00"},{"v":2000000,"d":"2,000,000.00"},{"v":1200000,"d":"1,200,000.00"},{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","01","城市最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":600000,"d":"600,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","02","农村最低生活保障金支出",{"v":1000000,"d":"1,000,000.00"},{"v":1000000,"d":"1,000,000.00"},{"v":600000,"d":"600,000.00"},{"v":100000,"d":"100,000.00"},{"v":100000,"d":"100,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":4000,"d":"4,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":4000,"d":"4,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"},{"v":4000,"d":"4,000.00"},{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"},{"v":2000,"d":"2,000.00"},{"v":10000,"d":"10,000.00"},{"v":30000,"d":"30,000.00"},{"v":0,"d":"0.00"},{"v":2000,"d":"2,000.00"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.0000"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"一般-个人家庭","index":18,"n_rows":25,"n_cols":16,"rows_kept":25,"merged":[[1,0,1,15],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14],[3,15,4,15]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":14},"单位：元"]
["功能科目",null,null,"科目名称","总计","离休费","退休费","退职(役)费","抚恤金","生活补助","救济费","医疗费","助学金","奖励金","生产补贴","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5256320,"d":"5,256,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":46320,"d":"46,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5210000,"d":"5,210,000.00"}]
[null,"02",null,null,{"v":52460,"d":"52,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["208",{"$nulls":3},{"v":52460,"d":"52,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":52460,"d":"52,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
[null,"08",null,null,{"v":2363860,"d":"2,363,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"}]
["208",{"$nulls":3},{"v":2363860,"d":"2,363,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"}]
["  208","  08","04","优抚事业单位支出",{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","05","义务兵优待",{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"}]
[null,"09",null,null,{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"}]
["208",{"$nulls":3},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"}]
["  208","  09","99","其他退役安置支出",{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"}]
[null,"10",null,null,{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["208",{"$nulls":3},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  208","  10","02","老年福利",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
[null,"21",null,null,{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["208",{"$nulls":3},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["  208","  21","02","农村五保供养支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
[null,"25",null,null,{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["208",{"$nulls":3},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["  208","  25","02","其他农村生活救助",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]

{"sheet":"一般-个人家庭（政府预算）","index":19,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[1,0,1,9],[2,0,2,4],[3,0,3,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出明细表-对个人和家庭的补助（政府预算）"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":8},"单位：元"]
["功能科目",null,null,"科目名称","总计","社会福利和救济","助学金","个人农业生产补贴","离退休","其他对个人和家庭的补助"]
["类","款","项"]
[{"$nulls":3},"合计",{"v":5256320,"d":"5,256,320.00"},{"v":46320,"d":"46,320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5210000,"d":"5,210,000.00"}]
[null,"02",null,null,{"v":52460,"d":"52,460.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["208",{"$nulls":3},{"v":52460,"d":"52,460.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":52460,"d":"52,460.00"},{"v":32460,"d":"32,460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":20000,"d":"20,000.00"}]
[null,"08",null,null,{"v":2363860,"d":"2,363,860.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"}]
["208",{"$nulls":3},{"v":2363860,"d":"2,363,860.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"}]
["  208","  08","04","优抚事业单位支出",{"v":13860,"d":"13,860.00"},{"v":13860,"d":"13,860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","05","义务兵优待",{"v":2350000,"d":"2,350,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2,350,000.00"}]
[null,"09",null,null,{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"}]
["208",{"$nulls":3},{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"}]
["  208","  09","99","其他退役安置支出",{"v":1240000,"d":"1,240,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1,240,000.00"}]
[null,"10",null,null,{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["208",{"$nulls":3},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
["  208","  10","02","老年福利",{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200,000.00"}]
[null,"21",null,null,{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["208",{"$nulls":3},{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
["  208","  21","02","农村五保供养支出",{"v":1000000,"d":"1,000,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1,000,000.00"}]
[null,"25",null,null,{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["208",{"$nulls":3},{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]
["  208","  25","02","其他农村生活救助",{"v":400000,"d":"400,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400,000.00"}]

{"sheet":"基金","index":20,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"基金（政府预算）","index":21,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出情况表(按政府预算经济分类)"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户","index":22,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,5],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入预算拨款汇总表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专户（政府预算）","index":23,"n_rows":7,"n_cols":17,"rows_kept":7,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["纳入专户管理的非税收入拨款预算分类汇总表(按政府预算经济分类)"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":4},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款","index":24,"n_rows":27,"n_cols":17,"rows_kept":27,"merged":[[1,0,1,16],[2,0,2,4],[3,0,3,3],[3,4,5,4],[3,5,3,8],[3,9,3,16],[4,0,4,2],[4,3,5,3],[4,5,5,5],[4,6,5,6],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,11,5,11],[4,12,5,12],[4,13,5,13],[4,14,5,14],[4,15,5,15],[4,16,5,16]],"flags":["formulas_cached_only"]}
[]
["一般预算拨款-经费拨款"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":15},"单位：元"]
["功能科目",{"$nulls":3},"总计","基本支出",{"$nulls":3},"项目支出"]
["科目编码",null,null,"科目名称",null,"合计","工资福利支出","一般商品和服务支出","对个人和家庭的补助","合计","商品和服务支出","对个人和家庭的补助支出","基本建设","其他资本性支出","对企事业单位的补贴","其他支出","债务利息及费用支出"]
["类","款","项"]
[{"$nulls":3},"合计",16775702.25,7135702.25,6083182.25,{"v":1006200,"d":"1006200.00"},{"v":46320,"d":"46320.00"},{"v":9640000,"d":"9640000.00"},{"v":3320000,"d":"3320000.00"},{"v":5210000,"d":"5210000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,{"$nulls":3},16775702.25,7135702.25,6083182.25,{"v":1006200,"d":"1006200.00"},{"v":46320,"d":"46320.00"},{"v":9640000,"d":"9640000.00"},{"v":3320000,"d":"3320000.00"},{"v":5210000,"d":"5210000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,2,null,null,{"v":8216952.2,"d":"8216952.20"},{"v":5766952.2,"d":"5766952.20"},{"v":4839292.2,"d":"4839292.20"},{"v":895200,"d":"895200.00"},{"v":32460,"d":"32460.00"},{"v":2450000,"d":"2450000.00"},{"v":1320000,"d":"1320000.00"},{"v":20000,"d":"20000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,2,1,"行政运行（民政管理事务）",{"v":8216952.2,"d":"8216952.20"},{"v":5766952.2,"d":"5766952.20"},{"v":4839292.2,"d":"4839292.20"},{"v":895200,"d":"895200.00"},{"v":32460,"d":"32460.00"},{"v":2450000,"d":"2450000.00"},{"v":1320000,"d":"1320000.00"},{"v":20000,"d":"20000.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,8,null,null,2724004.57,374004.57,323144.57,{"v":37000,"d":"37000.00"},{"v":13860,"d":"13860.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,8,4,"优抚事业单位支出",374004.57,374004.57,323144.57,{"v":37000,"d":"37000.00"},{"v":13860,"d":"13860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,8,5,"义务兵优待",{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,9,null,null,{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,9,99,"其他退役安置支出",{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,10,null,null,{"v":563061.2,"d":"563061.20"},{"v":363061.2,"d":"363061.20"},{"v":339061.2,"d":"339061.20"},{"v":24000,"d":"24000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,2,"老年福利",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,10,5,"社会福利事业单位",{"v":363061.2,"d":"363061.20"},{"v":363061.2,"d":"363061.20"},{"v":339061.2,"d":"339061.20"},{"v":24000,"d":"24000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,19,null,null,{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2000000.00"},{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,19,1,"城市最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,19,2,"农村最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,20,null,null,631684.28,631684.28,581684.28,{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,20,2,"流浪乞讨人员救助支出",631684.28,631684.28,581684.28,{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,21,null,null,{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,21,2,"农村五保供养支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,25,null,null,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[208,25,2,"其他农村生活救助",{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"经费拨款（政府预算）","index":25,"n_rows":27,"n_cols":17,"rows_kept":27,"merged":[[1,0,1,16],[2,0,2,3],[3,0,3,2],[3,3,5,3],[3,4,5,4],[3,5,5,5],[3,6,5,6],[3,7,5,7],[3,8,5,8],[3,9,5,9],[3,10,5,10],[3,11,5,11],[3,12,5,12],[3,13,5,13],[3,14,5,14],[3,15,5,15],[3,16,5,16],[4,0,5,0],[4,1,5,1],[4,2,5,2]],"flags":["formulas_cached_only"]}
[]
["一般公共预算拨款--经费拨款预算表(按政府预算经济分类)"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":15},"单位：元"]
["功能科目",null,null,"功能科目","总计","机关工资福利支出","机关商品和服务支出","机关资本性支出（一）","机关资本性支出（二）","对事业单位经常性补助","对事业单位资本性补助","对企业补助","对企业资本性支出","对个人和家庭的补助","对社会保障基金补助","债务利息及费用支出","其他支出"]
["类","款","项"]
[]
[{"$nulls":3},"合计",16775702.25,5420976.48,{"v":4265200,"d":"4265200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},723205.77,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5256320,"d":"5256320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["208",{"$nulls":3},16775702.25,5420976.48,{"v":4265200,"d":"4265200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},723205.77,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":5256320,"d":"5256320.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"02",null,null,{"v":8216952.2,"d":"8216952.20"},{"v":4839292.2,"d":"4839292.20"},{"v":2215200,"d":"2215200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52460,"d":"52460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  02","01","行政运行（民政管理事务）",{"v":8216952.2,"d":"8216952.20"},{"v":4839292.2,"d":"4839292.20"},{"v":2215200,"d":"2215200.00"},{"v":0,"d":"0.00"},{"v":1110000,"d":"1110000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":52460,"d":"52460.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"08",null,null,2724004.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},360144.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2363860,"d":"2363860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","04","优抚事业单位支出",374004.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},360144.57,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":13860,"d":"13860.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  08","05","义务兵优待",{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"09",null,null,{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  09","99","其他退役安置支出",{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"10",null,null,{"v":563061.2,"d":"563061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":363061.2,"d":"363061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","02","老年福利",{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  10","05","社会福利事业单位",{"v":363061.2,"d":"363061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":363061.2,"d":"363061.20"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"19",null,null,{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":2000000,"d":"2000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","01","城市最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  19","02","农村最低生活保障金支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"20",null,null,631684.28,581684.28,{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  20","02","流浪乞讨人员救助支出",631684.28,581684.28,{"v":50000,"d":"50000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"21",null,null,{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  21","02","农村五保供养支出",{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"25",null,null,{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["  208","  25","02","其他农村生活救助",{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"专项","index":26,"n_rows":14,"n_cols":8,"rows_kept":14,"merged":[[1,0,1,7],[3,0,4,0],[3,1,4,1],[3,2,3,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7]],"flags":["formulas_cached_only"]}
[]
["专项资金预算汇总表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":6},"单位：元"]
["项目名称","总计","一般预算拨款",null,"纳入专户管理的非税收入拨款","政府性基金拨款","上级补助收入","其他收入"]
[null,null,"经费拨款","纳入预算管理的非税收入拨款"]
[null,{"v":9640000,"d":"9640000.00"},{"v":9640000,"d":"9640000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["义务兵优待金",{"v":2350000,"d":"2350000.00"},{"v":2350000,"d":"2350000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["基本养老服务补贴",{"v":200000,"d":"200000.00"},{"v":200000,"d":"200000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["城市低保配套工作经费",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["一次性经济补助及待安置期间生活费",{"v":1240000,"d":"1240000.00"},{"v":1240000,"d":"1240000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农村低保配套工作经费",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["农村五保供养配套经费",{"v":1000000,"d":"1000000.00"},{"v":1000000,"d":"1000000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["其他农村生活补助",{"v":400000,"d":"400000.00"},{"v":400000,"d":"400000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["管理业务经费",{"v":2450000,"d":"2450000.00"},{"v":2450000,"d":"2450000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"三公","index":27,"n_rows":11,"n_cols":7,"rows_kept":11,"merged":[[0,0,0,6],[1,0,1,2],[2,0,4,0],[2,1,2,6],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,3,5],[3,6,4,6]],"flags":["formulas_cached_only"]}
["一般公共预算“三公”经费预算表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":5},"单位：元"]
["单位名称","三公经费预算数(一般公共预算拨款)"]
[null,"小计","公务接待费","公务用车购置及运行费","其中：",null,"因公出国(境)费用"]
[{"$nulls":4},"公务用车购置费","公务用车运行维护费"]
["合计",{"v":432000,"d":"432000.00"},{"v":402000,"d":"402000.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"}]
[null,{"v":432000,"d":"432000.00"},{"v":402000,"d":"402000.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"}]
["临湘市光荣院",{"v":17000,"d":"17000.00"},{"v":17000,"d":"17000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市民政局",{"v":365000,"d":"365000.00"},{"v":365000,"d":"365000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市福利院",{"v":10000,"d":"10000.00"},{"v":10000,"d":"10000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["临湘市救助管理站",{"v":40000,"d":"40000.00"},{"v":10000,"d":"10000.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"},{"v":30000,"d":"30000.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标整体申报","index":28,"n_rows":9,"n_cols":22,"rows_kept":9,"merged":[[0,0,0,21],[1,0,1,3],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,2,11],[2,12,2,18],[2,20,3,20],[2,21,3,21]],"flags":["formulas_cached_only"]}
["整体支出绩效目标申报表"]
["单位名称临湘市民政局 和 临湘市光荣院 和 临湘市福利院 和 临湘市救助管理站",{"$nulls":20},"单位：万元"]
["单位编码","单位名称","预算绩效管理联络员","联系电话","人员编制数","实有人数","单位职能","单位年度收入预算（万元）",{"$nulls":4},"单位年度支出预算（万元）",{"$nulls":6},"部门整体支出年度绩效目标","其他说明的问题","财政部门审核意见"]
[{"$nulls":7},"收入合计","公共财政拨款","政府性基金拨款","非税收入拨款","其他拨款","支出合计","基本支出","项目支出","其中三公经费预算（万元）","公务用车运行和购置费","公务接待费","因公出国（境）费"]
["**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
["503005","临湘市救助管理站","冯细香","3802500",10,10,"提供救助服务",81.48,63.17,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},18.31,81.48,81.48,{"v":0,"d":"0.00"},{"v":4,"d":"4.00"},{"v":3,"d":"3.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},"为流浪乞讨人员提供救助服务，促进民政事业发展，维护社会稳定。"]
["503002","临湘市光荣院","王珏","3723683",8,8,"为孤寡老复员军人提供相关服务，负责住院孤寡老复员军人生活安排与善后工作",63.04,{"v":37.4,"d":"37.40"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},25.64,63.04,63.04,{"v":0,"d":"0.00"},{"v":1.7,"d":"1.70"},{"v":0,"d":"0.00"},{"v":1.7,"d":"1.70"},{"v":0,"d":"0.00"},"为孤寡老复员军人提供相关服务，负责住院孤寡老复员军人生活安排与善后工作"]
["503001","临湘市民政局","汪卫红","3751689",69,69,"负责全市社会救助、救灾救济、优抚安置、社会福利事业发展、基层政权建设、社会组织管理、殡葬改革、婚姻登记、福利彩票发行等民生保障和社会事务管理工作，服务城乡低保、城乡特困救助、重点优抚、精简退职、投诚起义、孤儿等主要民政对象32000多人。",{"v":1612.28,"d":"1,612.28"},{"v":1540.7,"d":"1,540.70"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},71.58,{"v":1612.28,"d":"1,612.28"},648.28,{"v":964,"d":"964.00"},{"v":36.5,"d":"36.50"},{"v":0,"d":"0.00"},{"v":36.5,"d":"36.50"},{"v":0,"d":"0.00"},"负责全市社会救助、救灾救济、优抚安置、社会福利事业发展、基层政权建设、社会组织管理、殡葬改革、婚姻登记、福利彩票发行等民生保障和社会事务管理工作，服务城乡低保、城乡特困救助、重点优抚、精简退职、投诚起义、孤儿等主要民政对象32000多人。服务于全市民政对象，维护民政事业发展。","",""]
["503004","临湘市福利院","李满秀","3731138",4,4,"提供福利服务，负责社会上的孤儿和弃婴的收养和抚养工作。",38.01,36.31,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1.7,"d":"1.70"},38.01,38.01,{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},{"v":1,"d":"1.00"},{"v":0,"d":"0.00"},"提供福利服务，弘扬救助精神，负责社会上的孤儿和弃婴收养、抚养工作。"]

{"sheet":"项目绩效目标申报表","index":29,"n_rows":19,"n_cols":55,"rows_kept":19,"merged":[[1,0,1,52],[3,0,7,0],[3,1,7,1],[3,2,7,2],[3,3,7,3],[3,4,7,4],[3,5,7,5],[3,6,7,6],[3,7,7,7],[3,8,7,8],[3,9,7,9],[3,10,3,20],[3,21,7,21],[3,22,3,23],[3,24,3,50],[3,51,8,51],[3,52,8,52],[4,10,4,17],[4,18,4,20],[4,22,7,22],[4,23,7,23],[4,24,4,35],[4,36,4,50],[5,10,5,11],[5,12,5,13],[5,14,5,15],[5,16,5,17],[5,18,7,18],[5,19,7,19],[5,20,7,20],[5,24,5,26],[5,27,5,29],[5,30,5,32],[5,33,5,35],[5,36,5,38],[5,39,5,41],[5,42,5,44],[5,45,5,47],[5,48,5,50],[6,10,7,10],[6,11,7,11],[6,12,7,12],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,16,7,16],[6,17,7,17],[6,24,7,24],[6,25,7,25],[6,26,7,26],[6,27,7,27],[6,28,7,28],[6,29,7,29],[6,30,7,30],[6,31,7,31],[6,32,7,32],[6,33,7,33],[6,34,7,34],[6,35,7,35],[6,36,7,36],[6,37,7,37],[6,38,7,38],[6,39,7,39],[6,40,7,40],[6,41,7,41],[6,42,7,42],[6,43,7,43],[6,44,7,44],[6,45,7,45],[6,46,7,46],[6,47,7,47],[6,48,7,48],[6,49,7,49],[6,50,7,50]],"flags":["formulas_cached_only"]}
[]
["项  目  绩  效  目  标  申  报  表"]
[]
["单位编码","单位名称","主管部门","项目起止时间","项目属性","项目类型","项目负责人","联系电话","项目概况","项目立项依据","项目资金情况",{"$nulls":10},"单位已有（或拟定）保证项目实施的制度与措施","绩效目标",{"$nulls":28},"其他说明的问题","财政部门审核意见"]
[{"$nulls":10},"项目资金申请",{"$nulls":7},"支出明细预算",{"$nulls":3},"长期目标","年度目标","产出指标",{"$nulls":11},"效益指标"]
[{"$nulls":10},"市级资金",null,"省级资金",null,"中央资金",null,"自有资金",null,"上年度安排资金","本年度申请资金","测算依据及说明",{"$nulls":3},"数量指标",null,null,"质量指标",null,null,"时效指标",null,null,"成本指标",null,null,"经济效益指标",null,null,"社会效益指标",null,null,"生态效益指标",null,null,"可持续指标",null,null,"社会公众或服务对象满意度"]
[{"$nulls":10},"上年度安排资金（市级）","本年度申请资金（市级）","上年度安排资金（省级）","本年度申请资金（省级）","上年度安排资金（中央）","本年度申请资金（中央）","上年度安排资金（自有）","本年度申请资金（自有）",{"$nulls":6},"指标内容（数量）","指标值（数量）","备注（数量）","指标内容（质量）","指标值（质量）","备注（质量）","指标内容（时效）","指标值（时效）","备注（时效）","指标内容（成本）","指标值（成本）","备注（成本）","指标内容（经济）","指标值（经济）","备注（经济）","指标内容（社会）","指标值（社会）","备注（社会）","指标内容（生态）","指标值（生态）","备注（生态）","指标内容（可持续）","指标值（可持续）","备注（可持续）","指标内容","指标值","备注"]
[]
["**","**","**","**","**","**","**","**","**","**",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41]
[null,"合计",{"$nulls":8},{"v":866,"d":"866.00"},{"v":944,"d":"944.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":866,"d":"866.00"},{"v":944,"d":"944.00"}]
["503001","临湘市民政局","社保股","2019年1-12月","延续项目","其他专项类","李果","13575071188","本级财政配套农村低保工作经费，用于农村低保工作入户调查差旅开支，业务培训，会务，审批资料印刷及其他商品和服务支出等。","我市现有农村低保对象2334户，4898人，发放标准为人平170元/人/月，年需农村低保金999.2万元，国发[2012]45号《国务院关于进一步加强和改进最低生活保障工作的意见》第三点第二条“加强经费保障”中提到“最低生活保障工作所需经费要纳入地方各级财政预算”，财政部、民政部关于印发《城乡最低生活保障资金管理办法》的通知（财社[2012]171号）第二章资金筹集第四条也明确规定：“各级财政部门应将城乡低保纳入同级财政预算”。",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},"本级财政配套农村低保工作经费，用于农村低保工作入户调查差旅开支，业务培训，会务，审批资料印刷及其他商品和服务支出等。每年需支出工作经费约100万元。","临湘市救助工作管理办法","农村低保工作开展入户调查所需差旅开支，业务培训，会务，审批资料印刷及其他商品和服务支出等。","农村低保工作开展入户调查所需差旅开支，业务培训，会务，审批资料印刷及其他商品和服务支出等。"]
["503001","临湘市民政局","社保股","2019年1-12月","延续项目","其他专项类","李果","13575071188","本级财政配套城市低保工作经费，用于城市低保工作入户调查差旅开支，业务培训，会务，审批资料印刷及其他商品和服务支出等。","我市现有城市低保对象3142户，5751人，发放标准为人平340元/人/月，年需城市低保金2346.4万元，国发[2012]45号《国务院关于进一步加强和改进最低生活保障工作的意见》第三点第二条“加强经费保障”中提到“最低生活保障工作所需经费要纳入地方各级财政预算”，财政部、民政部关于印发《城乡最低生活保障资金管理办法》的通知（财社[2012]171号）第二章资金筹集第四条也明确规定：“各级财政部门应将城乡低保纳入同级财政预算”。",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},"全市13个镇（街道办事处），151个村居委会，有城市低保对象8600人，每年召开乡镇民政办主任及村居委会低保专干业务培训，开展入户调查，申请资料印制，公示牌制作等，全年共需工作经费100多万元。","城市低保工作制度","为全市城市低保对象做好申报、审核、资金发放等工作。","为全市城市低保对象做好申报、审核、资金发放等工作。"]
["503001","临湘市民政局","社保股","2019年1-12月","延续项目","其他专项类","王志勇","13973040555","本项目经费用于我市农村五保供养配套经费支出。我市有农村五保供养对象共2513人，五保供养生活费发放标准为370.5元/月，全年共需经费1117.3万元；农村五保对象中，全护理202人，护理费发放费标准为427元/月，半自理250人，护理费发放标准为213元/月，全自理2061人，护理费发放标准为123元/月，全年共需发放护理费471.6万元。另还需为全年农村五保对象购买住院护理保险，标准为300元/年.人，需保险费75.4万元。综上，我市全年需农村五保供养经费1664万元。除去市财政配套农村五保供养经费100万元，其他部分从省财政厅、民政厅下达我市困难群众生活补助资金中支出。","我市现有城乡特困供养人员2574人，供养标准为城市月人均624元，农村月人均371元，按照自理程度护理费分别为128元/月，214元/月，427元/月，年需特困供养经费1819.6万元。",{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":100,"d":"100.00"},{"v":100,"d":"100.00"},"我市有农村五保供养对象共2513人，五保供养生活费发放标准为370.5元/月，全年共需经费1117.3万元；农村五保对象中，全护理202人，护理费发放费标准为427元/月，半自理250人，护理费发放标准为213元/月，全自理2061人，护理费发放标准为123元/月，全年共需发放护理费471.6万元。另还需为全年农村五保对象购买住院护理保险，标准为300元/年.人，需保险费75.4万元。综上，我市全年需农村五保供养经费1664万元。除去市财政配套农村五保供养经费100万元，其他部分从省财政厅、民政厅下达我市的困难群众生活补助资金中支出。","《农村五保供养条例》","为全市2513名农村五保对象发放五保供养生活费及护理费，购买住院护理保险。","服务全市农村五保对象","为全市农村五保供养对象共2513人发放五保供养生活费，护理费，购买住院护理保险。","我市有农村五保供养对象共2513人，其中：全护理202人，半自理250人，全自理2061人。"]
["503001","临湘市民政局","社保股","2019年1-12月","延续项目","其他专项类","袁革玉","13574047299","全市退役士兵一次性经济补助和符合安置条件对象在待安置期间生活费，按照每服役一年2000元的标准发放一次性经济补助。","湖南省人民政府、湖南省军区《关于服义务兵役高校在校生优待和自主就业退役士兵一次性经济补助等有关问题的通知》（湘政发[2013]16号）",{"v":124,"d":"124.00"},{"v":124,"d":"124.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":124,"d":"124.00"},{"v":124,"d":"124.00"},"湖南省人民政府、湖南省军区《关于服义务兵役高校在校生优待和自主就业退役士兵一次性经济补助等有关问题的通知》（湘政发[2013]16号），自主就业的退役士兵按每服役一年不低于2000元的标准在退出现役后发放一次性经济补助。","退役士兵管理条例","发放当年退役士兵的一次性经济补助。","发放当年退役士兵的一次性经济补助。"]
["503001","临湘市民政局","社保股","2019年1-12月","延续项目","其他专项类","罗建新","15080990909","上世纪六十年代精简退职对象生活补助，投诚起义人员生活补助","临湘市60年代精简退人员补助发放花名册",{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":40,"d":"40.00"},{"v":40,"d":"40.00"},"全市有精简退职及投诚起义对象667人，补助标准为50/月.人，全年共需要发放补助40.02万元。","临湘市60年代精简退人员补助由我局社救股负责人员审定，在年底造册按对象拨付到乡镇，由乡镇打卡发放到人。","临湘市60年代精简退人员补助由我局社救股负责人员审定，在年底造册按对象拨付到乡镇，由乡镇打卡发放到人。","临湘市60年代精简退人员补助由我局社救股负责人员审定，在年底造册按对象拨付到乡镇，由乡镇打卡发放到人。"]
["503001","临湘市民政局","社保股","2019年1-12月","延续项目","其他专项类","刘秀明","13874033318","民政管理专项工作经费，用于民政救灾、社会救助、婚姻登记、优抚抚恤、退伍安置、社会事务、基政建设、殡葬执法、慈善捐赠、孤儿弃婴收养、流浪乞讨人员救助、残疾人两项补助等工作所需工作经费。","社会救助工作管理条例，五保供养管理条例，中华人民共和国兵役法，退役士兵工作管理办法，救灾救济工作办法等相关法律法规，文件。",{"v":232,"d":"232.00"},{"v":245,"d":"245.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":232,"d":"232.00"},{"v":245,"d":"245.00"},"依据社会救助工作管理条例，五保供养管理条例，中华人民共和国兵役法，退役士兵工作管理办法，救灾救济工作办法等相关法律法规，文件，开展社会救助、优待抚恤等各项工作需要支出办公费、印刷费、差旅费、会议费、培训费等各项费用。","社会救助工作管理条例，五保供养管理条例，中华人民共和国兵役法，退役士兵工作管理办法，救灾救济工作办法等相关法律法规，文件。","服务于全市民政对象，保障全市民政工作顺利开展。","服务于全市民政对象，保障全市民政工作顺利开展。"]
["503001","临湘市民政局","社保股","2019年1-12月","延续项目","其他专项类","王云华","13974092852","用于残疾军人（含伤残人民警察、伤残国家机关人员、伤残民兵民工）、烈属（含因公牺牲军人遗属、病故军人遗属）、在乡退伍红军老战士（含在乡西路军红军老战士、红军失散人员）、在乡复员老军人、带病回乡退伍军人、在农村和城镇无工作单位且家庭生活困难的参战退役人员、部分原8023部队及其他参加核试验军队退役人员调整抚恤和生活补助标准。","中华人民共和国兵役法",{"v":170,"d":"170.00"},{"v":235,"d":"235.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":170,"d":"170.00"},{"v":235,"d":"235.00"},"2018年临湘义务兵优待金发放标准为12000元/年.人，2016年入伍132人，2018年入伍157人，共计289人，发放优待金346.8万元，省级拨付132.6万元，余下部分由本级财政配套。","临湘市2018年义务兵家属优待金发放名册","发放2017、2018年入伍的义务兵优待金，保障义务兵权益，维护社会稳定。","发放2017、2018年入伍的义务兵优待金，保障义务兵权益，维护社会稳定。"]
[]
[{"$nulls":53},0,0]

{"sheet":"5-政府采购预算表","index":30,"n_rows":10,"n_cols":15,"rows_kept":10,"merged":[[0,11,0,13],[1,0,1,14],[2,0,2,10],[2,11,2,13],[3,0,4,0],[3,1,4,1],[3,2,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[3,7,4,7],[3,8,4,8],[3,9,4,9],[3,10,4,10],[3,11,4,11],[3,12,4,12],[3,13,4,13],[3,14,4,14]],"flags":["formulas_cached_only"]}
[{"$nulls":14},"录入05表"]
["2019年部门预算政府采购预算表"]
[{"$nulls":14},"单位：元"]
["单位编码","单位名称","类别","采购项目","采购品目","采购数量","计量单位","总计","经费拨款","纳入预算管理的非税收入","纳入专户管理的非税收入","政府性基金","上级补助收入","其他收入","提前下达"]
[]
[null,"合计",{"$nulls":3},3,null,{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"临湘市民政局",{"$nulls":3},3,null,{"v":600000,"d":"600,000.00"},{"v":600000,"d":"600,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["503001","  临湘市民政局","工程类","管理业务经费","建筑物",0,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["503001","  临湘市民政局","货物类","管理业务经费","生活用电器",3,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["503001","  临湘市民政局","货物类","管理业务经费","办公设备",0,null,{"v":200000,"d":"200,000.00"},{"v":200000,"d":"200,000.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]

{"sheet":"绩效目标-附表","index":31,"n_rows":14,"n_cols":5,"rows_kept":14,"merged":[[0,0,0,4]],"flags":["formulas_cached_only"]}
["绩效目标申报表-附表"]
[{"$nulls":4},"单位：万元"]
["单位名称","项目名称","标准或依据","预算人数及其他","金额"]
["临湘市民政局","城市低保配套工作经费","我市现有城市低保对象3142户，5751人，发放标准为人平340元/人/月，年需城市低保金2346.4万元，国发[2012]45号《国务院关于进一步加强和改进最低生活保障工作的意见》第三点第二条“加强经费保障”中提到“最低生活保障工作所需经费要纳入地方各级财政预算”，财政部、民政部关于印发《城乡最低生活保障资金管理办法》的通知（财社[2012]171号）第二章资金筹集第四条也明确规定：“各级财政部门应将城乡低保纳入同级财政预算”。","我市现有城市低保对象3142户，5751人",{"v":100,"d":"100.00"}]
["临湘市民政局","人员工作经费","2019年财政预算安排","民政局机关全额拨款60人，其中公务员31人，事业人员29人。",704.64]
["临湘市民政局","基本养老服务补贴","我市有60岁以上失能、半失能老年人2180人，按360元/年.人的标准，全年应发放基本养老服务补贴78.5万元，本级财政配套20万元，其余资金从困难群众生活救助补助资金中支出。","我市有60岁以上失能、半失能老年人2180人，",{"v":20,"d":"20.00"}]
["临湘市民政局","城乡特困供养配套经费","我市现有城乡特困供养人员2574人，供养标准为城市月人均624元，农村月人均371元，按照自理程度护理费分别为128元/月，214元/月，427元/月，年需特困供养经费1819.6万元。","城市特困供养人员92人，农村特困供养人员2605人",{"v":100,"d":"100.00"}]
["临湘市民政局","义务兵优待金","2018年临湘义务兵优待金发放标准为12000元/年.人，2016年入伍132人，2018年入伍157人，共计289人，发放优待金346.8万元，省级拨付132.6万元，余下部分由本级财政配套。","2018年入伍义务兵157人，预计2019年入伍义务兵160人，年12000元/年.人标准发放义务兵优待金",{"v":235,"d":"235.00"}]
["临湘市民政局","一次性经济补助及待安置期间生活费","湖南省人民政府、湖南省军区《关于服义务兵役高校在校生优待和自主就业退役士兵一次性经济补助等有关问题的通知》（湘政发[2013]16号）","全市退役士兵一次性经济补助和符合安置条件对象在待安置期间生活费，按照每服役一年2000元的标准发放一次性经济补助。",{"v":124,"d":"124.00"}]
["临湘市民政局","其他农村生活补助","上世纪六十年代精简退职对象生活补助，投诚起义人员生活补助，683人，发放标准为50元/月.人，全年共需资金41.6万元","精简退职和投诚起义人数共683人",{"v":40,"d":"40.00"}]
["临湘市民政局","一般商品和服务支出（全额）","2019年财政预算安排","民政局机关全额拨款60人，其中公务员31人，事业人员29人。",121.52]
["临湘市民政局","对个人和家庭的补助支出（全额）","2019年财政预算安排","民政局机关全额拨款60人，其中公务员31人，事业人员29人。",4.63]
["临湘市民政局","管理业务经费","用于全市救灾救济、社会救助、优待安置、婚姻登记、社会事务、基层政权建设、殡葬改革、慈善捐赠、孤儿弃婴收养、流浪乞讨人员救助等民政专项工作经费。","负责全市社会救助、救灾救济、优抚安置、社会福利事业发展、基层政权建设、社会组织管理、殡葬改革、婚姻登记、福利彩票发行等民生保障和社会事务管理工作，服务城乡低保、城乡特困救助、重点优抚、精简退职、投诚起义、孤儿等主要民政对象32000多人。",{"v":245,"d":"245.00"}]
["临湘市民政局","农村低保配套工作经费","我市现有农村低保对象2334户，4898人，发放标准为人平170元/人/月，年需农村低保金999.2万元，国发[2012]45号《国务院关于进一步加强和改进最低生活保障工作的意见》第三点第二条“加强经费保障”中提到“最低生活保障工作所需经费要纳入地方各级财政预算”，财政部、民政部关于印发《城乡最低生活保障资金管理办法》的通知（财社[2012]171号）第二章资金筹集第四条也明确规定：“各级财政部门应将城乡低保纳入同级财政预算”。","我市现有农村低保对象2334户，4898人",{"v":100,"d":"100.00"}]